[PGB] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -24.71%
YoY- 85.31%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
Revenue 85,260 73,856 63,258 187,098 238,320 565,544 791,898 -25.67%
PBT 11,848 -12,218 -18,018 9,776 7,468 85,198 29,718 -11.52%
Tax -1,128 -284 -452 -25,983 -2,476 -175,050 -9,566 -24.77%
NP 10,720 -12,502 -18,470 -16,206 4,992 -89,852 20,152 -8.06%
-
NP to SH 10,720 -12,516 -21,662 -23,283 -338 -94,624 17,028 -5.97%
-
Tax Rate 9.52% - - 265.78% 33.15% 205.46% 32.19% -
Total Cost 74,540 86,358 81,728 203,305 233,328 655,396 771,746 -26.74%
-
Net Worth 80,498 -224,724 -212,262 -172,424 58,054 228,384 290,294 -15.70%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 80,498 -224,724 -212,262 -172,424 58,054 228,384 290,294 -15.70%
NOSH 604,340 2,042,946 2,042,954 2,042,954 1,909,622 1,739,411 1,637,307 -12.42%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 12.57% -16.93% -29.20% -8.66% 2.09% -15.89% 2.54% -
ROE 13.32% 0.00% 0.00% 0.00% -0.58% -41.43% 5.87% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
RPS 14.11 3.62 3.10 9.16 12.60 32.51 48.37 -15.13%
EPS 1.78 -0.62 -1.06 -1.13 -0.02 -5.44 1.04 7.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1332 -0.11 -0.1039 -0.0844 0.0307 0.1313 0.1773 -3.73%
Adjusted Per Share Value based on latest NOSH - 2,042,954
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
RPS 11.80 10.23 8.76 25.91 33.00 78.30 109.64 -25.68%
EPS 1.48 -1.73 -3.00 -3.22 -0.05 -13.10 2.36 -6.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1115 -0.3111 -0.2939 -0.2387 0.0804 0.3162 0.4019 -15.69%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 -
Price 0.205 0.01 0.015 0.005 0.08 0.07 0.115 -
P/RPS 1.45 0.28 0.48 0.05 0.63 0.22 0.24 27.06%
P/EPS 11.56 -1.63 -1.41 -0.44 -447.58 -1.29 11.06 0.59%
EY 8.65 -61.26 -70.69 -227.94 -0.22 -77.71 9.04 -0.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.00 0.00 0.00 2.61 0.53 0.65 12.17%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 30/06/15 CAGR
Date 22/02/23 24/02/22 25/02/21 27/02/20 24/08/17 26/08/16 19/08/15 -
Price 0.20 0.005 0.015 0.005 0.065 0.075 0.095 -
P/RPS 1.42 0.14 0.48 0.05 0.52 0.23 0.20 29.82%
P/EPS 11.28 -0.82 -1.41 -0.44 -363.66 -1.38 9.13 2.85%
EY 8.87 -122.53 -70.69 -227.94 -0.27 -72.53 10.95 -2.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.00 0.00 0.00 2.12 0.57 0.54 14.57%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment